Está en la página 1de 30

HipotecasyEuribor.

com

Clculo de amortizacin parcial de una hipoteca con efectos en la cuota mensual. Para otros clculos vis

1. Datos iniciales
Datos de la hipoteca (Cmbielos por los suyos)
Capital
360,000.00
Plazo
20 aos
Tipo inters
12% Anual
Resultados iniciales:
Inters mensual:
1.0000%
Cuota:
3,963.91
Numero de Cuotas:
240

2. Amortizacin Parcial
Datosamortizacin (Cmbielos por los suyos)
Cantidad amortizar:
150000
En el ao:
1
En el mes:
5
Resultados despus:
Cuota posterior:
2,303.72

Cuadro de amortizacin
Ao Mes
0
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
8
1
9
1
10
1
11
1
12
2
13
2
14
2
15
2
16
2
17
2
18
2
19
2
20

Cuota
3,963.91
3,963.91
3,963.91
3,963.91
3,963.91
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72

Inters
3,600.00
3,596.36
3,592.69
3,588.97
3,585.22
2,081.44
2,079.21
2,076.97
2,074.70
2,072.41
2,070.10
2,067.76
2,065.40
2,063.02
2,060.61
2,058.18
2,055.73
2,053.25
2,050.74
2,048.21

Amortizacin
363.91
367.55
371.22
374.94
150,378.69
222.28
224.51
226.75
229.02
231.31
233.62
235.96
238.32
240.70
243.11
245.54
247.99
250.47
252.98
255.51

Capital Pendiente
360,000.00
359,636.09 pta
359,268.54 pta
358,897.32 pta
358,522.38 pta
208,143.69 pta
207,921.41 pta
207,696.90 pta
207,470.15 pta
207,241.13 pta
207,009.82 pta
206,776.20 pta
206,540.24 pta
206,301.93 pta
206,061.23 pta
205,818.12 pta
205,572.58 pta
205,324.58 pta
205,074.11 pta
204,821.13 pta
204,565.62 pta

2
2
2
2
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
7
7
7
7

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72

2,045.66
2,043.08
2,040.47
2,037.84
2,035.18
2,032.49
2,029.78
2,027.04
2,024.27
2,021.48
2,018.66
2,015.81
2,012.93
2,010.02
2,007.08
2,004.12
2,001.12
1,998.09
1,995.04
1,991.95
1,988.83
1,985.68
1,982.50
1,979.29
1,976.05
1,972.77
1,969.46
1,966.12
1,962.74
1,959.33
1,955.89
1,952.41
1,948.90
1,945.35
1,941.77
1,938.15
1,934.49
1,930.80
1,927.07
1,923.30
1,919.50
1,915.66
1,911.78
1,907.86
1,903.90
1,899.90
1,895.86
1,891.78
1,887.66
1,883.50
1,879.30
1,875.06
1,870.77
1,866.44
1,862.07
1,857.65

258.06
260.64
263.25
265.88
268.54
271.23
273.94
276.68
279.45
282.24
285.06
287.91
290.79
293.70
296.64
299.60
302.60
305.63
308.68
311.77
314.89
318.04
321.22
324.43
327.67
330.95
334.26
337.60
340.98
344.39
347.83
351.31
354.82
358.37
361.95
365.57
369.23
372.92
376.65
380.42
384.22
388.06
391.95
395.86
399.82
403.82
407.86
411.94
416.06
420.22
424.42
428.66
432.95
437.28
441.65
446.07

204,307.56 pta
204,046.91 pta
203,783.66 pta
203,517.78 pta
203,249.24 pta
202,978.01 pta
202,704.07 pta
202,427.39 pta
202,147.94 pta
201,865.70 pta
201,580.64 pta
201,292.72 pta
201,001.93 pta
200,708.23 pta
200,411.59 pta
200,111.99 pta
199,809.39 pta
199,503.76 pta
199,195.08 pta
198,883.31 pta
198,568.42 pta
198,250.38 pta
197,929.17 pta
197,604.74 pta
197,277.07 pta
196,946.12 pta
196,611.86 pta
196,274.26 pta
195,933.28 pta
195,588.89 pta
195,241.06 pta
194,889.75 pta
194,534.93 pta
194,176.56 pta
193,814.60 pta
193,449.03 pta
193,079.80 pta
192,706.88 pta
192,330.22 pta
191,949.81 pta
191,565.58 pta
191,177.52 pta
190,785.57 pta
190,389.71 pta
189,989.89 pta
189,586.06 pta
189,178.21 pta
188,766.27 pta
188,350.21 pta
187,929.99 pta
187,505.57 pta
187,076.91 pta
186,643.96 pta
186,206.67 pta
185,765.02 pta
185,318.95 pta

7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
9
9
9
9
9
9
9
9
9
9
9
9
10
10
10
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
11
11
11

77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132

2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72

1,853.19
1,848.68
1,844.13
1,839.54
1,834.90
1,830.21
1,825.47
1,820.69
1,815.86
1,810.98
1,806.05
1,801.08
1,796.05
1,790.97
1,785.85
1,780.67
1,775.44
1,770.15
1,764.82
1,759.43
1,753.99
1,748.49
1,742.94
1,737.33
1,731.67
1,725.95
1,720.17
1,714.33
1,708.44
1,702.49
1,696.47
1,690.40
1,684.27
1,678.07
1,671.82
1,665.50
1,659.11
1,652.67
1,646.16
1,639.58
1,632.94
1,626.23
1,619.46
1,612.62
1,605.71
1,598.72
1,591.67
1,584.55
1,577.36
1,570.10
1,562.76
1,555.35
1,547.87
1,540.31
1,532.68
1,524.97

450.53
455.04
459.59
464.18
468.82
473.51
478.25
483.03
487.86
492.74
497.67
502.64
507.67
512.75
517.87
523.05
528.28
533.57
538.90
544.29
549.73
555.23
560.78
566.39
572.05
577.78
583.55
589.39
595.28
601.24
607.25
613.32
619.45
625.65
631.90
638.22
644.61
651.05
657.56
664.14
670.78
677.49
684.26
691.10
698.02
705.00
712.05
719.17
726.36
733.62
740.96
748.37
755.85
763.41
771.04
778.75

184,868.42 pta
184,413.38 pta
183,953.80 pta
183,489.62 pta
183,020.79 pta
182,547.28 pta
182,069.03 pta
181,586.00 pta
181,098.14 pta
180,605.40 pta
180,107.74 pta
179,605.09 pta
179,097.42 pta
178,584.68 pta
178,066.80 pta
177,543.75 pta
177,015.47 pta
176,481.90 pta
175,943.00 pta
175,398.71 pta
174,848.98 pta
174,293.75 pta
173,732.97 pta
173,166.58 pta
172,594.52 pta
172,016.75 pta
171,433.19 pta
170,843.80 pta
170,248.52 pta
169,647.29 pta
169,040.04 pta
168,426.72 pta
167,807.27 pta
167,181.62 pta
166,549.72 pta
165,911.49 pta
165,266.89 pta
164,615.84 pta
163,958.27 pta
163,294.14 pta
162,623.36 pta
161,945.87 pta
161,261.61 pta
160,570.50 pta
159,872.49 pta
159,167.49 pta
158,455.45 pta
157,736.28 pta
157,009.93 pta
156,276.30 pta
155,535.35 pta
154,786.98 pta
154,031.13 pta
153,267.72 pta
152,496.68 pta
151,717.92 pta

12
12
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
13
14
14
14
14
14
14
14
14
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
15
16
16
16
16
16
16
16
16

133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188

2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72

1,517.18
1,509.31
1,501.37
1,493.35
1,485.24
1,477.06
1,468.79
1,460.44
1,452.01
1,443.49
1,434.89
1,426.20
1,417.43
1,408.56
1,399.61
1,390.57
1,381.44
1,372.22
1,362.90
1,353.49
1,343.99
1,334.39
1,324.70
1,314.91
1,305.02
1,295.03
1,284.95
1,274.76
1,264.47
1,254.08
1,243.58
1,232.98
1,222.27
1,211.46
1,200.54
1,189.50
1,178.36
1,167.11
1,155.74
1,144.26
1,132.67
1,120.96
1,109.13
1,097.18
1,085.12
1,072.93
1,060.62
1,048.19
1,035.64
1,022.96
1,010.15
997.21
984.15
970.95
957.63
944.16

786.54
794.41
802.35
810.37
818.48
826.66
834.93
843.28
851.71
860.23
868.83
877.52
886.29
895.16
904.11
913.15
922.28
931.50
940.82
950.23
959.73
969.33
979.02
988.81
998.70
1,008.69
1,018.77
1,028.96
1,039.25
1,049.64
1,060.14
1,070.74
1,081.45
1,092.26
1,103.18
1,114.22
1,125.36
1,136.61
1,147.98
1,159.46
1,171.05
1,182.76
1,194.59
1,206.54
1,218.60
1,230.79
1,243.10
1,255.53
1,268.08
1,280.76
1,293.57
1,306.51
1,319.57
1,332.77
1,346.09
1,359.56

150,931.38 pta
150,136.98 pta
149,334.63 pta
148,524.25 pta
147,705.78 pta
146,879.11 pta
146,044.18 pta
145,200.91 pta
144,349.19 pta
143,488.97 pta
142,620.14 pta
141,742.62 pta
140,856.32 pta
139,961.16 pta
139,057.06 pta
138,143.91 pta
137,221.63 pta
136,290.12 pta
135,349.30 pta
134,399.08 pta
133,439.35 pta
132,470.02 pta
131,491.00 pta
130,502.19 pta
129,503.49 pta
128,494.80 pta
127,476.03 pta
126,447.07 pta
125,407.82 pta
124,358.18 pta
123,298.04 pta
122,227.30 pta
121,145.86 pta
120,053.59 pta
118,950.41 pta
117,836.19 pta
116,710.83 pta
115,574.22 pta
114,426.25 pta
113,266.79 pta
112,095.73 pta
110,912.97 pta
109,718.38 pta
108,511.84 pta
107,293.24 pta
106,062.46 pta
104,819.36 pta
103,563.83 pta
102,295.75 pta
101,014.99 pta
99,721.42 pta
98,414.91 pta
97,095.34 pta
95,762.57 pta
94,416.48 pta
93,056.92 pta

16
16
16
16
17
17
17
17
17
17
17
17
17
17
17
17
18
18
18
18
18
18
18
18
18
18
18
18
19
19
19
19
19
19
19
19
19
19
19
19
20
20
20
20
20
20
20
20
20
20
20
20

189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72
2,303.72

930.57
916.84
902.97
888.96
874.81
860.52
846.09
831.52
816.79
801.93
786.91
771.74
756.42
740.95
725.32
709.53
693.59
677.49
661.23
644.80
628.22
611.46
594.54
577.45
560.18
542.75
525.14
507.35
489.39
471.24
452.92
434.41
415.72
396.84
377.77
358.51
339.06
319.41
299.57
279.53
259.29
238.84
218.19
197.34
176.27
155.00
133.51
111.81
89.89
67.75
45.39
22.81

1,373.15
1,386.88
1,400.75
1,414.76
1,428.91
1,443.20
1,457.63
1,472.20
1,486.93
1,501.80
1,516.81
1,531.98
1,547.30
1,562.77
1,578.40
1,594.19
1,610.13
1,626.23
1,642.49
1,658.92
1,675.51
1,692.26
1,709.18
1,726.27
1,743.54
1,760.97
1,778.58
1,796.37
1,814.33
1,832.48
1,850.80
1,869.31
1,888.00
1,906.88
1,925.95
1,945.21
1,964.66
1,984.31
2,004.15
2,024.19
2,044.43
2,064.88
2,085.53
2,106.38
2,127.45
2,148.72
2,170.21
2,191.91
2,213.83
2,235.97
2,258.33
2,280.91

91,683.77 pta
90,296.89 pta
88,896.14 pta
87,481.38 pta
86,052.47 pta
84,609.28 pta
83,151.65 pta
81,679.45 pta
80,192.52 pta
78,690.73 pta
77,173.91 pta
75,641.93 pta
74,094.63 pta
72,531.86 pta
70,953.46 pta
69,359.27 pta
67,749.14 pta
66,122.91 pta
64,480.42 pta
62,821.51 pta
61,146.00 pta
59,453.74 pta
57,744.56 pta
56,018.28 pta
54,274.75 pta
52,513.77 pta
50,735.19 pta
48,938.82 pta
47,124.49 pta
45,292.01 pta
43,441.21 pta
41,571.91 pta
39,683.90 pta
37,777.02 pta
35,851.07 pta
33,905.86 pta
31,941.20 pta
29,956.89 pta
27,952.74 pta
25,928.55 pta
23,884.12 pta
21,819.24 pta
19,733.71 pta
17,627.33 pta
15,499.88 pta
13,351.16 pta
11,180.95 pta
8,989.04 pta
6,775.21 pta
4,539.24 pta
2,280.91 pta
0.00 pta

s en la cuota mensual. Para otros clculos visite www.hipotecasyeuribor.com

Adelanto
-
-
-
-
-
150,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-